PBT
33.24
20.90
8.19
10.90
17.59
9.12
15.51
18.05
24.89
17.40
Adjustment
-3.01
-1.97
0.38
-0.01
-0.15
1.07
0.88
0.58
0.16
0.20
Changes in Working Capital
-24.12
-19.51
6.06
-0.44
-13.08
-13.39
-12.59
0.46
-5.28
-6.05
Cash after chg. in Working capital
6.11
-0.58
14.63
10.45
4.36
-3.20
3.79
19.09
19.77
11.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.33
-4.88
-1.97
-4.37
-3.43
-0.66
-4.68
-5.62
-8.99
-5.42
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.07